| Revenue | DKK 297K | -1142% |
| EBITDA | DKK 204K | +175% |
| Net profit | DKK -314K | +17% |
| Total assets | DKK 5,2M | +214% |
| Equity | DKK 162K | -66% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.068 | 332 | 740 | -28 | 297 |
| Staff expenses | -54 | -121 | -545 | -245 | -93 |
| EBITDA | 1.014 | 211 | 195 | -273 | 204 |
| Depreciation & amort. | -34 | -105 | -88 | -66 | -477 |
| EBIT | 980 | 106 | 107 | -340 | -272 |
| Net financials | -11 | -21 | -30 | -38 | -42 |
| Profit before tax | 969 | 84 | 77 | -378 | -314 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 969 | 84 | 77 | -378 | -314 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.080 | 1.742 | 1.691 | 1.662 | 5.222 |
| Equity | 692 | 777 | 854 | 476 | 162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.387 | 966 | 837 | 1.186 | 5.060 |
| Total debt | 1.387 | 966 | 837 | 1.186 | 5.060 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MO Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2017 | |
| Former (1) | ||
| Chairman | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Overgaard Pedersen | Management | 0 companies |
| Peter Bach | Chairman | 0 companies |
| Lars Mehlum | Board of Directors | 0 companies |
| Bettina Overgaard Pedersen | Board of Directors | 0 companies |